[OFI] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 6.09%
YoY- 89.38%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 201,808 159,312 131,703 119,653 124,564 123,523 112,999 10.13%
PBT 14,497 12,079 14,870 10,897 6,172 9,578 9,541 7.21%
Tax -3,121 -2,795 -1,298 -548 -701 -2,297 -2,032 7.40%
NP 11,376 9,284 13,572 10,349 5,471 7,281 7,509 7.16%
-
NP to SH 11,065 9,183 13,316 10,363 5,472 7,283 7,509 6.66%
-
Tax Rate 21.53% 23.14% 8.73% 5.03% 11.36% 23.98% 21.30% -
Total Cost 190,432 150,028 118,131 109,304 119,093 116,242 105,490 10.33%
-
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,200 2,422 - 2,094 1,866 41 30 127.69%
Div Payout % 37.96% 26.38% - 20.21% 34.11% 0.58% 0.40% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.57%
NOSH 60,000 60,000 59,940 59,999 59,960 60,150 59,968 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.64% 5.83% 10.31% 8.65% 4.39% 5.89% 6.65% -
ROE 8.74% 7.65% 11.45% 9.60% 5.70% 7.91% 8.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 336.35 265.52 219.72 199.42 207.74 205.36 188.43 10.12%
EPS 18.44 15.31 22.22 17.27 9.13 12.11 12.52 6.65%
DPS 7.00 4.04 0.00 3.50 3.11 0.07 0.05 127.69%
NAPS 2.11 2.00 1.94 1.80 1.60 1.53 1.44 6.56%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.76 66.12 54.66 49.66 51.70 51.27 46.90 10.13%
EPS 4.59 3.81 5.53 4.30 2.27 3.02 3.12 6.63%
DPS 1.74 1.01 0.00 0.87 0.77 0.02 0.01 136.09%
NAPS 0.5254 0.4981 0.4826 0.4482 0.3982 0.382 0.3584 6.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.60 1.54 0.90 0.80 1.15 1.27 -
P/RPS 0.46 0.60 0.70 0.45 0.39 0.56 0.67 -6.06%
P/EPS 8.35 10.45 6.93 5.21 8.77 9.50 10.14 -3.18%
EY 11.98 9.57 14.43 19.19 11.41 10.53 9.86 3.29%
DY 4.55 2.52 0.00 3.89 3.89 0.06 0.04 119.96%
P/NAPS 0.73 0.80 0.79 0.50 0.50 0.75 0.88 -3.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 -
Price 1.88 1.44 1.96 1.00 0.81 1.12 1.16 -
P/RPS 0.56 0.54 0.89 0.50 0.39 0.55 0.62 -1.68%
P/EPS 10.19 9.41 8.82 5.79 8.88 9.25 9.26 1.60%
EY 9.81 10.63 11.33 17.27 11.27 10.81 10.79 -1.57%
DY 3.72 2.81 0.00 3.50 3.84 0.06 0.04 112.70%
P/NAPS 0.89 0.72 1.01 0.56 0.51 0.73 0.81 1.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment